Valuation MDA Space Ltd.

Equities

Market Closed - Toronto S.E. Other stock markets 01:30:00 10/03/2026 am IST			5-day change	1st Jan Change
42.05 ^CAD	+4.01%		0.00%	+57.85%

05/03	RBC Capital Markets Lifts MDA Space's Price Target to C$50.00 from C$38.00	MT
04/03	MDA Space Ltd., Q4 2025 Earnings Call, Mar 04, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,137	761.7	1,377	3,568	3,365	5,319	-	-
Change	-	-33.01%	80.84%	159.05%	-5.7%	58.08%	-	-
Enterprise Value (EV) ¹	1,198	966	1,880	3,401	3,365	5,655	5,587	5,400
Change	-	-19.38%	94.61%	80.94%	-1.08%	68.08%	-1.21%	-3.34%
P/E ratio	475x	30.5x	28.8x	46.9x	31.7x	46.7x	40.4x	35.3x
PBR	1.17x	0.78x	1.31x	3.17x	-	3.7x	3.43x	3.12x
PEG	-	0x	0.3x	0.8x	1x	6.54x	2.6x	2.4x
Capitalization / Revenue	2.38x	1.19x	1.71x	3.3x	2.06x	2.94x	2.64x	2.39x
EV / Revenue	2.51x	1.51x	2.33x	3.15x	2.06x	3.13x	2.77x	2.43x
EV / EBITDA	8.74x	6.12x	10.8x	15.7x	10.4x	16.2x	14.2x	12.4x
EV / EBIT	64.4x	12.9x	24.3x	31.8x	21.3x	31.3x	26.2x	21.8x
EV / FCF	61.1x	-7.85x	-14x	5.02x	-	-1,854x	110x	52.2x
FCF Yield	1.64%	-12.7%	-7.15%	19.9%	-	-0.05%	0.91%	1.91%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.02	0.21	0.4	0.63	0.84	0.9	1.04	1.19
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	476.9	641.2	807.6	1,080	1,633	1,808	2,015	2,222
EBITDA ¹	137.1	157.9	174.2	217.1	323.9	348.6	393.7	435.9
EBIT ¹	18.6	74.6	77.5	106.8	157.8	180.5	213.5	248.1
Net income ¹	2.9	26.3	48.8	79.4	108.5	123.1	141.2	169.2
Net Debt ¹	61.1	204.3	502.5	-166.7	-	336.4	268.1	81.32
Reference price ²	9.50	6.40	11.52	29.53	26.64	42.05	42.05	42.05
Nbr of stocks (in thousands)	1,19,687	1,19,014	1,19,569	1,20,833	1,26,301	1,26,488	-	-
Announcement Date	17/03/22	23/03/23	28/02/24	07/03/25	04/03/26	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MDA SPACE LTD.	44.92x	3.01x	15.63x	-	375.52Cr
SAFRAN	31.88x	3.61x	16.62x	1.27%	15TCr
HOWMET AEROSPACE INC.	54.14x	11.07x	36.18x	0.21%	10TCr
TRANSDIGM GROUP INC.	38.07x	10.03x	19.09x	1.29%	7.31TCr
HEICO CORPORATION	54.43x	7.53x	27.73x	0.08%	3.64TCr
CURTISS-WRIGHT CORPORATION	45.46x	6.75x	30.26x	0.14%	2.51TCr
AECC AVIATION POWER CO.,LTD	229.42x	-	-	-	2.36TCr
MTU AERO ENGINES AG	20.48x	2.31x	11.63x	0.85%	2.19TCr
AVIC AIRBORNE SYSTEMS CO., LTD.	67.65x	-	-	-	1.09TCr
STANDARDAERO, INC.	23.53x	1.77x	12.65x	-.--%	960.37Cr
Average	61.00x	5.76x	21.23x	0.55%	4.58TCr
Weighted average by Cap.	50.73x	6.90x	23.09x	0.8%